[KIALIM] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -36.28%
YoY- -63.06%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 45,526 49,268 54,388 70,722 71,150 76,060 79,368 -30.89%
PBT -3,448 -2,536 860 5,863 6,040 6,654 6,892 -
Tax -638 -300 -428 -3,179 -1,828 -2,008 -2,036 -53.76%
NP -4,086 -2,836 432 2,684 4,212 4,646 4,856 -
-
NP to SH -4,086 -2,836 432 2,684 4,212 4,646 4,856 -
-
Tax Rate - - 49.77% 54.22% 30.26% 30.18% 29.54% -
Total Cost 49,613 52,104 53,956 68,038 66,938 71,414 74,512 -23.69%
-
Net Worth 79,999 81,646 83,170 83,065 83,535 82,699 81,590 -1.30%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 79,999 81,646 83,170 83,065 83,535 82,699 81,590 -1.30%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.98% -5.76% 0.79% 3.80% 5.92% 6.11% 6.12% -
ROE -5.11% -3.47% 0.52% 3.23% 5.04% 5.62% 5.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 73.50 79.54 87.81 114.18 114.87 122.80 128.14 -30.89%
EPS -6.60 -4.58 0.68 4.33 6.80 7.50 7.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2916 1.3182 1.3428 1.3411 1.3487 1.3352 1.3173 -1.30%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 73.50 79.54 87.81 114.18 114.87 122.80 128.14 -30.89%
EPS -6.60 -4.58 0.68 4.33 6.80 7.50 7.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2916 1.3182 1.3428 1.3411 1.3487 1.3352 1.3173 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.44 0.52 0.625 0.72 0.50 0.57 0.51 -
P/RPS 0.60 0.65 0.71 0.63 0.44 0.46 0.40 30.94%
P/EPS -6.67 -11.36 89.61 16.62 7.35 7.60 6.51 -
EY -15.00 -8.81 1.12 6.02 13.60 13.16 15.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.47 0.54 0.37 0.43 0.39 -8.71%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 24/08/16 25/05/16 25/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.40 0.48 0.55 0.71 0.56 0.51 0.615 -
P/RPS 0.54 0.60 0.63 0.62 0.49 0.42 0.48 8.14%
P/EPS -6.06 -10.48 78.86 16.38 8.23 6.80 7.84 -
EY -16.49 -9.54 1.27 6.10 12.14 14.71 12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.41 0.53 0.42 0.38 0.47 -24.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment